[BAT] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 16.78%
YoY- 33.02%
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 2,944,574 2,942,999 2,865,755 2,772,008 2,658,267 2,434,111 2,234,342 20.18%
PBT 761,513 762,909 746,798 700,301 608,634 558,674 499,950 32.34%
Tax -207,656 -208,546 -208,749 -195,227 -176,134 -163,079 -145,831 26.54%
NP 553,857 554,363 538,049 505,074 432,500 395,595 354,119 34.70%
-
NP to SH 553,857 554,363 538,049 505,074 432,500 395,595 354,119 34.70%
-
Tax Rate 27.27% 27.34% 27.95% 27.88% 28.94% 29.19% 29.17% -
Total Cost 2,390,717 2,388,636 2,327,706 2,266,934 2,225,767 2,038,516 1,880,223 17.34%
-
Net Worth -79,955 -85,703 11,422 -157,220 8,562 -142,807 -65,608 14.07%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 402,743 259,965 225,636 225,636 225,636 225,636 - -
Div Payout % 72.72% 46.89% 41.94% 44.67% 52.17% 57.04% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -79,955 -85,703 11,422 -157,220 8,562 -142,807 -65,608 14.07%
NOSH 285,555 285,676 285,558 285,855 285,426 285,615 285,255 0.07%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 18.81% 18.84% 18.78% 18.22% 16.27% 16.25% 15.85% -
ROE 0.00% 0.00% 4,710.49% 0.00% 5,050.91% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,031.17 1,030.18 1,003.56 969.72 931.33 852.23 783.28 20.09%
EPS 193.96 194.05 188.42 176.69 151.53 138.51 124.14 34.61%
DPS 141.00 91.00 79.00 79.00 79.00 79.00 0.00 -
NAPS -0.28 -0.30 0.04 -0.55 0.03 -0.50 -0.23 13.99%
Adjusted Per Share Value based on latest NOSH - 285,855
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,031.27 1,030.71 1,003.66 970.83 930.99 852.49 782.52 20.18%
EPS 193.98 194.15 188.44 176.89 151.47 138.55 124.02 34.70%
DPS 141.05 91.05 79.02 79.02 79.02 79.02 0.00 -
NAPS -0.28 -0.3002 0.04 -0.5506 0.03 -0.5002 -0.2298 14.06%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 35.25 34.75 35.25 35.00 35.75 31.00 29.00 -
P/RPS 3.42 3.37 3.51 3.61 3.84 3.64 3.70 -5.10%
P/EPS 18.17 17.91 18.71 19.81 23.59 22.38 23.36 -15.40%
EY 5.50 5.58 5.35 5.05 4.24 4.47 4.28 18.18%
DY 4.00 2.62 2.24 2.26 2.21 2.55 0.00 -
P/NAPS 0.00 0.00 881.25 0.00 1,191.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/10/01 30/07/01 17/04/01 21/02/01 30/10/00 31/07/00 - -
Price 34.00 35.25 35.50 36.25 37.75 32.50 0.00 -
P/RPS 3.30 3.42 3.54 3.74 4.05 3.81 0.00 -
P/EPS 17.53 18.17 18.84 20.52 24.91 23.46 0.00 -
EY 5.70 5.51 5.31 4.87 4.01 4.26 0.00 -
DY 4.15 2.58 2.23 2.18 2.09 2.43 0.00 -
P/NAPS 0.00 0.00 887.50 0.00 1,258.33 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment